DENSO Corporation
Bear Case (25th pct.)
2.7% vs price
Base Case (Median)
31.9% vs price
Bull Case (75th pct.)
45.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1519.34 | -23.7% | High (40%) |
| PE Comparable | $3063.94 | 53.8% | Medium (25%) |
| Growth Trajectory DCF | $2574.55 | 29.2% | Medium (20%) |
| Graham Number | $2723.31 | 36.7% | Medium (30%) |
| EV/EBITDA | $3771.89 | 89.3% | Medium (20%) |
| EV/FCF | $1034.55 | -48.1% | Medium (20%) |
| Earnings Power Value | $2628.77 | 31.9% | Medium (50%) |
Based on 7 out of 8 methods, 6902.T appears undervalued at the current price of $1992.50. The base case fair value of $2628.77 implies 31.9% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.